Flat
E1
1 bed
1 bath
Alie Street, Lattice House E1
London, England · E1
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£24,285
↗ 19%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,452 | £25,834 | £26,480 | £27,142 | £27,956 | £132,863 |
| Total Expenses | £20,376 | £20,460 | £20,567 | £20,677 | £20,801 | £102,881 |
| Profit Before Tax | £5,076 | £5,374 | £5,912 | £6,464 | £7,154 | £29,982 |
| Profit After Tax | £4,112 | £4,353 | £4,789 | £5,236 | £5,795 | £24,285 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £4,116 | £4,357 | £12,769 | £19,481 | £24,751 | £65,473 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change